MAGNUM OPUS INVEST AS

5108 HORDVIK

Finances

Share Ownership

Return on Equity

−3,36 %

Current Ratio

0,01

Debt-to-Equity Ratio

0,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−82 000	−127 000	−86 000	−101 000
Total Assets	3 629 000	3 675 000	3 870 000	4 056 000
Total Equity	2 438 000	2 520 000	2 647 000	2 615 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	105 000	163 000	110 000	129 000
Operating Profit	−105 000	−163 000	−110 000	−130 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−105 000	−163 000	−110 000	−130 000
Tax	−23 000	−36 000	−24 000	−29 000
Net Income	−82 000	−127 000	−86 000	−101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 625 000	3 668 000	3 711 000	3 701 000
Total Current Assets	4 000	7 000	159 000	355 000
Total Assets	3 629 000	3 675 000	3 870 000	4 056 000
Total Retained Equity	1 514 000	1 596 000	1 723 000	1 690 000
Total Equity	2 438 000	2 520 000	2 647 000	2 615 000
Total Long-Term Debt	431 000	454 000	490 000	481 000
Total Current Debt	760 000	701 000	733 000	960 000
Total Equity and Debt	3 629 000	3 675 000	3 870 000	4 056 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	43 000	43 000	43 000	43 000
Impairment	0	0	0	0
Expenditure	105 000	163 000	110 000	129 000
Operating Profit	−105 000	−163 000	−110 000	−130 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−82 000	−127 000	−86 000	−101 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	569 000	613 000	656 000	699 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 055 000	3 055 000	3 055 000	3 001 000
Total Tangible Assets	3 625 000	3 668 000	3 711 000	3 701 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 625 000	3 668 000	3 711 000	3 701 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	4 000	4 000	41 000
Total Current Assets	4 000	7 000	159 000	355 000
Total Assets	3 629 000	3 675 000	3 870 000	4 056 000
Total Equity	2 438 000	2 520 000	2 647 000	2 615 000
Short-Term Group Debt	755 000	697 000	728 000	942 000
Total Long-Term Debt	431 000	454 000	490 000	481 000
Creditors	4 000	4 000	4 000	17 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	0	0	1 000
Total Current Debt	760 000	701 000	733 000	960 000
Total Equity and Debt	3 629 000	3 675 000	3 870 000	4 056 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,36 %	−5,04 %	−3,25 %	−3,86 %
Debt-to-Equity Ratio	0,18	0,18	0,19	0,18
Operating Profit Margin	-	-	-	-
Current Ratio	0,01	0,01	0,22	0,37
Quick Ratio	0,01	0,01	0,22	0,37
Equity Ratio	0,67	0,69	0,68	0,64
Gross Profit Margin	-	-	-	-